[WCEHB] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.06%
YoY- -38.76%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 698,961 500,941 517,310 312,633 924,373 657,428 724,097 -0.58%
PBT -120,857 -109,250 -170,932 -130,074 -42,748 30,768 39,038 -
Tax -1,417 -1,041 -1,296 -1,268 -2,444 -1,817 -3,286 -13.07%
NP -122,274 -110,292 -172,228 -131,342 -45,192 28,950 35,752 -
-
NP to SH -97,302 -82,909 -139,385 -100,450 -30,570 28,950 34,552 -
-
Tax Rate - - - - - 5.91% 8.42% -
Total Cost 821,235 611,233 689,538 443,975 969,565 628,477 688,345 2.98%
-
Net Worth 1,035,838 949,493 1,022,460 1,081,383 991,993 700,110 711,541 6.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,035,838 949,493 1,022,460 1,081,383 991,993 700,110 711,541 6.45%
NOSH 2,987,706 2,987,706 2,987,706 1,354,104 1,195,493 1,002,736 1,002,736 19.94%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -17.49% -22.02% -33.29% -42.01% -4.89% 4.40% 4.94% -
ROE -9.39% -8.73% -13.63% -9.29% -3.08% 4.14% 4.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 23.39 16.77 21.28 23.68 90.34 65.56 72.21 -17.12%
EPS -3.25 -2.77 -5.73 -7.61 -2.99 2.77 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3467 0.3178 0.4206 0.819 0.9695 0.6982 0.7096 -11.24%
Adjusted Per Share Value based on latest NOSH - 2,987,706
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 23.02 16.50 17.04 10.30 30.44 21.65 23.85 -0.58%
EPS -3.20 -2.73 -4.59 -3.31 -1.01 0.95 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3127 0.3367 0.3561 0.3267 0.2306 0.2343 6.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.02 0.305 0.325 0.46 0.38 0.50 1.19 -
P/RPS 4.36 1.82 1.53 1.94 0.42 0.76 1.65 17.57%
P/EPS -31.32 -10.99 -5.67 -6.05 -12.72 17.32 34.54 -
EY -3.19 -9.10 -17.64 -16.54 -7.86 5.77 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 0.96 0.77 0.56 0.39 0.72 1.68 9.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 23/02/22 22/02/21 26/02/20 19/02/19 22/02/18 -
Price 1.02 0.385 0.31 0.415 0.33 0.56 1.19 -
P/RPS 4.36 2.30 1.46 1.75 0.37 0.85 1.65 17.57%
P/EPS -31.32 -13.87 -5.41 -5.45 -11.05 19.40 34.54 -
EY -3.19 -7.21 -18.50 -18.33 -9.05 5.16 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 1.21 0.74 0.51 0.34 0.80 1.68 9.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment